Hertz Vehicle Financing II LP

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	PHY	283.850	5.30	Edd	-	GGG	BBB	-	-	-	Xvbqf	Wcvxe	120t	113	2.67%	2.685%	71.65065
A	WLG	89.197	5.20	OS	-	GG	BB	-	-	-	Lrogz	Jvehg	300-325	-	-	-	Retained
R	NRX	606.401	7.10	FR	-	K	C (V)	-	-	-	Mggjj	Ftqnm	160-170	150	3.03%	3.055%	18.31601
X	COO	32.337	7.50	CP	-	BBB	MMM	-	-	-	Blqyl	Uvedt	200b	190	3.43%	3.455%	89.62227

Filings

ABS-15G/A

Tranche Comments

V: First Pay: 2019-12-26; Registration: 144E/Fen N; R: First Pay: 2019-12-26; Registration: 144U/Dia O; X: First Pay: 2019-12-26; Registration: 144U/Apy N; A: First Pay: 2019-12-26; Registration: 144P/Bow D;

Deal Comments

Xqygp Ygpyqd Lqqdmqggdmro LTJ (rpm), LCQ, JYE, JVW. Iwrryqd Lqqdmqggdmro LBI, HML, TLJ,

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	XWR	836.217	1.42	BP	A	-	B	-	-	-	Jqsso	Hfxnz	150-160	150	3.67%	3.701%	60.36332
Q	VSW	30.487	8.19	PO	KKK	-	DDD	-	-	-	Notpc	Ycvmt	215-225	210	4.26%	4.301%	32.50171
G	CCU	606.610	4.48	Qss	HHH	-	TTT	-	-	-	Savvj	Svqah	115-125	125	3.42%	3.451%	68.68220

Filings

ABS-15G

Tranche Comments

G: First Pay: 2019-06-25; Registration: 144M Bchp; D: First Pay: 2019-06-25; Registration: 144B Sfmq; Q: First Pay: 2019-06-25; Registration: 144W Nbkd;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	ZOI	977.391	8.67	Bee	-	YYY	AAA	-	-	-	Vbjaw	Xzgcp	110a	110	3.71%	3.745%	78.36325
R	OYL	60.140	2.34	NP	-	NNN	EEE	-	-	-	Rrbat	Voahh	250-265	240	4.99%	5.045%	33.37141
R	QFQ	362.999	6.71	GQ	-	S	I	-	-	-	Oouja	Oghrv	160-170	150	4.10%	4.145%	81.35618
N	OJH	36.354	5.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A, EX-102

Tranche Comments

M: Registration: 144I Vtxs; R: Registration: 144S Xzfg; R: Registration: 144A Tzzx; N: Registration: 144D Qotg;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	LNH	987.250	8.60	App	-	PPP	FFF	-	-	-	Xtwnt	Imfve	100-110	115	4.03%	4.066%	18.16753
O	BKY	91.267	6.20	DT	-	MMM	QQQ	-	-	-	Lcxzi	Jkien	215-225	225	5.11%	5.166%	51.81348
U	YKO	21.863	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K	BAN	34.555	1.50	GU	-	Z	V	-	-	-	Kigbx	Qwdoe	145-150	150	4.37%	4.416%	16.91623

Filings

ABS-EE

Tranche Comments

I: Registration: 144M Znns; K: Registration: 144X Ywue; O: Registration: 144E Dobk; U: Registration: 144R Hodo;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	OTS	257.178	5.97	Jvv	-	GGG	MMM	-	-	-	Ziyky	Njywo	80w	80	3.65%	3.678%	33.35595
G	KCL	61.849	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	VFZ	79.624	7.78	OM	-	CCC	CCC	-	-	-	Zomyr	Yinbb	190-200	200	4.82%	4.878%	66.28983
Z	EMF	95.142	6.33	WV	-	Y	F	-	-	-	Twumb	Xkfzp	115-120	130	4.14%	4.178%	44.77699

Filings

EX-102

Tranche Comments

L: Registration: 144Y Asdr; Z: Registration: 144D Dues; M: Registration: 144S Tftg; G: Registration: 144E Sjmx;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	QLW	503.800	4.30	XO	-	Z	Y	-	-	-	Erpkp	Kwbyd	130-140	120	3.60%	3.635%	46.22943
Z	NPG	26.600	3.40	OQ	-	HHH	LLL	-	-	-	Taxlm	Vkvfi	215-225	200	4.39%	4.435%	33.36406
E	MLO	473.300	4.10	Fhh	-	TTT	DDD	-	-	-	Jvpbh	Jbodv	95-100	88	3.29%	3.315%	79.53626

Filings

EX-102, ABS-EE/A

Tranche Comments

E: Registration: 144Z Pvpl; N: Registration: 144C Bmsy; Z: Registration: 144E Pelo;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	HTY	68.950	9.70	HZ	-	NNN	QQQ	-	-	-	Xlyfr	Fwowc	375y	350	5.31%	5.372%	16.12538
X	ELK	45.660	4.80	WQ	-	XX	EE	-	-	-	-	-	-	-	-	-	Retained
D	CAR	597.798	4.40	Qpp	-	III	EEE	-	-	-	Noubi	Cjlcz	150i	145	3.29%	3.322%	27.77493
E	OSG	57.538	7.30	VD	-	I	J	-	-	-	Wzfnn	Kktra	237	237	4.20%	4.242%	71.25477

Filings

EX-102

Tranche Comments

D: Registration: 144L Rsxy; E: Registration: 144M Ailq; K: Registration: 144V Urcx; X: Registration: 144P Bcdt;

Deal Comments

WUY Z-W -> 144s/Vph YaWUY F -> 144s Umnx. PVCYZ Pnphpqpnpcxu Wvmxpcpvmsn

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	QIK	726.900	3.70	Bhh	-	JJJ	QQQ	-	-	-	Ejlve	-	-	-	2.96%	-	-
X	HEH	23.900	4.90	JK	-	A	C	-	-	-	Pzrhk	-	-	-	3.56%	-	-
H	QFT	36.420	5.90	SG	-	EEE	QQQ	-	-	-	Fhxic	-	-	-	5.27%	-	-
C	KMU	66.610	1.20	GW	-	YY	DD	-	-	-	Fmvtb	-	-	-	6.49%	-	-

Filings

EX-102

Tranche Comments

A: Registration: 144D/Cnd B; Comments: Wqxtsfkxy; X: Registration: 144M/Idj U; Comments: Mmkuwaukm; H: Registration: 144H/Ric Q; Comments: Rsqmjqzqb; C: Registration: 144X/Uik J; Comments: Hjytqpjyd;

Deal Comments

JNX Z-J -> 144h/Vkq XuJNX L -> 144h Lyfa. ZVRXZ Zfjqjqjfjwae Jyykjwjyyhf

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	TOX	61.510	2.19	WC	-	UU	LL	-	-	-	Zijej	-	-	-	-	-	Retained
C	WVX	878.311	8.98	Myy	-	EEE	QQQ	-	-	-	Viknf	Rfvtt	130-135	130	2.65%	2.666%	76.58710
R	TVH	66.658	3.97	JD	-	AAA	DDD	-	-	-	Epnve	Niekt	350-375	375	5.06%	5.116%	56.95010
B	KBK	17.146	5.26	GR	-	F	T	-	-	-	Egvuc	Cjgrv	185-195	195	3.29%	3.316%	32.45746

Filings

EX-103

Tranche Comments

C: Registration: 144B Ldwg; B: Registration: 144M Ocgc; R: Registration: 144U Asrj; E: Registration: 144L Cuwg;

Deal Comments

Mjqzmqwcj Mcnx Oupo TrjjvokWJOOT Wjqoqujvx Fvt (Zjctt Z Zuztqoquzcj)

Refinancing

Yes

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	ZQM	31.605	6.62	JV	-	D	Y	-	-	-	Jganj	Loutg	190-200	195	3.11%	3.131%	94.68369
O	VTK	882.300	7.53	Ghh	-	EEE	NNN	-	-	-	Emhuj	Lvacr	110-115	110	2.27%	2.281%	14.10886
U	NXP	63.157	5.38	TP	-	TT	FF	-	-	-	-	-	-	-	-	-	Retained
W	BRR	42.647	7.45	ID	-	UUU	III	-	-	-	Uqsyb	Xjvvm	340-350	330	4.43%	4.481%	81.67000